369 Moonstone Glen

369 Moonstone Glen

D

Escondido, CA 92025

$739,990

Soft Appraisal Value: $739,300 · 0.1% above estimate

Beds

3

Baths

3.5

Sqft

1,435

Year Built

2026

Days on Market

38

Property Type

Condo

HOA/mo

$380

MLS ID

SW26035561

View on MLS

Description

The Plan 4B has 1,435 square feet with 3 bedrooms and 3.5 bathrooms. The home has an open concept floor plan with a great room just steps to the covered deck, kitchen with pantry closet, stainless-steel appliances, and Quartz counter tops with a full backsplash at the cooktop and a bedroom and full bathroom on the main level. Upstairs is the stackable laundry closet, the primary bedroom with a walk-in closet and ensuite bathroom, and another bedroom with ensuite bathroom. The buyer still has time to select flooring. There is a wheelchair accessible powder bath on the ground floor and Smart Home technology throughout, solar is included in the price, and a direct access 2-car garage pre-plumbed for an electric car. This is an all-electric community. We anticipate the home will be ready to move-in the end of April 2026.

Mortgage Calculator

Est. Monthly Payment

$5,078

Principal & Interest$3,742
Property Tax$740
Insurance$216
HOA$380
%($147,998)
%

Investment Score

9D
Est. Monthly Rent
$4,537
Monthly Cashflow

Rent − PITI − HOA

$-541
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,201

Mortgage (P+I)
$3,742
Cap Rate
2.50%
Cash-on-Cash
-17.85%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$7,395

NOI (Annual)
$18,490
Price-to-Rent

Lower = better for investors

13.6

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator